77 Lankin Avenue, Bracebridge

$1,099,000
77 Lankin Avenue

$1,099,000

New
6d
Detached2-Storey

77 Lankin Avenue, Bracebridge

Total Monthly Obligation $5,342

Beds
3
Baths
4
Park
4
Sqft
2000-2500
DOM
6d
Score
16
Yield
3.7%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X14090016
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-87.36 × 176.86 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,409.99 (2026)
Parking-6 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-Royal LePage Lakes Of Muskoka Realty
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Vinyl Siding, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Monck (Bracebridge)
Title-Residential Freehold

No agent assigned

First time offered. This quality built home is nestled at the end of a quiet cul-de-sac in the sought after Covered Bridge community. The residence was built by a respected Muskoka Builder for his own home. The beautiful lot is level and offers good privacy from neighbours and panoramic views over the Muskoka Highlands Golf Links course. The home features an open concept kitchen/eating area/family room with huge gourmet style kitchen with ample stone counters with seating area and a breakfast nook which fits a large enough table for everyone to enjoy the views to your fabulous private backyard. Family room/living room area features a gas fireplace. There is a walk out to the large rear deck from the eating area, ideal for bbqing on the rear deck or the wrap around deck to the front porch. There is a large room at the front of the home that could be your living room or a dining area, whatever fits your lifestyle. The large foyer gives the house a stately look and the layout is well designed with a 2pc, main level laundry and your garage access into the home. Upstairs features 3 spacious bedrooms, the primary is large and has a beautiful ensuite with soaker tub and glass shower. The 2nd floor main bathroom completes this level. The lower level doesn't feel like a basement with double glass walk out doors to your private spacious back yard. There is a large family room, a games area and it could definitely function well as an in-law suite if a buyer decides to modify. The current owner has a large office area and has used a finished area as a 4th bedroom. A 4th bathroom is a 3pc with a shower. Lots of storage areas for your family. The attached oversize garage is ideal for 2 vehicles and lots of room for your other stuff. Owner enjoys walking his dog on the dog friendly (bring your dog golfing) golf course. The views of the sunrise and sunsets across the golf course are truly breathtaking. A special property in this desirable neighbourhood.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$5,342/mo
Mortgage $4,433
Monthly Loss $4,176
Principal$1,167
Interest$3,267
Property Tax$534
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.3%15
10-Year IRR
7.7%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$40,272/yr
NOI
$25,335/yr
Net Cash Flow
-$2,322/mo
Cash Margin
-69.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 77 Lankin Avenue

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.